Republic of the Philippines

BONTOC, MOUNTAIN PROVINCE

Office of the Municipal Engineer

INDIVIDUAL PROJECT PROGRAM OF WORK

PROJECT:CONSTRUCTION OF KHEFA PATHWAY WITH DRAINAGEDATE PREPARED: March 10,2022

LOCATION : Samoki,Bontoc, Mountain Province NO. OF SPANS:

SOURCE OF FUND : BDF 2022 NET LENGTH: See Sketch Plan
APPROPRIATION AMOUNT : PHP 200,000.00 EXCEPTION:
TYPE OF STRUCTURE AND SUPER STRUCTURE: ROAD BED WIDTH
See Sketch Plan BRIDGE WIDTH
TOPOGRAPHIC LOCATION: Mountainous CLASSIFICATION
DESIRABLE STARTING DATE : Upon Approval NO. OF CALENDAR DAYS TO COMPLETE: 25

TYPE OF WORKS TO BE DONE UNDER % of EQUIPMENT TO BE USED

APPROPRIATION Sub-Total NUMBER NAME
Project Billboard/Signboard 1.34%
Occupational Safety and Health Program 4.72%
Structure Excavation(Manual Excavation,Common Soil 3.25%
Overhaul 3.11%
Structural Concrete 57.56% 1 - Lot Various Handtools
Reinforcing Steel Bars 30.03%
100.00%

Item No. DESCRIPTION Unit Quantity Unit Cost Total Amount

B.5 Project Billboard/Signboard Each 1.00 2,546.80 2,546.80

B.7 Occupational Safety and Health Program Lot 1.00 8,970.40 8,970.40 10,000.00
803 Structure Excavation(Manual Excavation,Common Soil) Cu.m. 8.54 723.05 6,174.85
Err:522 Overhaul Cu.m. 8.54 692.29 5,912.16
Err:522 Structural Concrete Cu.m. 7.93 13,790.95 109,362.23
404 Reinforcing Steel Bars Kgs. 634.27 89.92 57,033.56 material 119,329.16
SUB TOTAL P 190,000.00 PHP 190,000.0000 equipment 4,743.43
- labor 23,429.41
BREAKDOWN OF ESTIMATED EXPENDITURES
ocm 20,397.73
A. Direct Cost % AMOUNT B. Indirect Cost % AMOUNT cp 13,598.49
1) Overhead Contingencies &
1.0 Materials 59.66 119,329.16 Misc. Expenses ( O.C.M.) 10.20 20,397.73 vat 8,499.04

2.0 Equipments 2.37 4,743.43 2.0 Contractors Profit 6.80 13,598.49 189,997.26 10,000.00
3.0 Labor 11.71 23,429.41 3.0 Mob. And Demob - 199,997.26
4.0 General Office Requirement 4.0 VAT 4.25 8,501.78
5.0 5% Eng'g Overhead 5.00 10,000.00 52,498.00 147,502.00
TOTAL DIRECT COST 73.74 147,502.00 TOTAL INDIRECT COST 26.25 52,498.00 200,000.00
TOTAL DC + IDC 200,000.00 99.99

APPROPRIATION AMOUNT 200,000.00 -

PREPARED BY: APPROVAL RECOMMENDED:

LOVEN Y. CAWED PAUL C. NADCOP, JR.

Engineering Assistant Municipal Engineer

JAIME P. FANUSAN
Admin. Assistant 1
(Reproduction Machine Operator 111)(A)
CHECKED BY: APPROVED:

RENANTE C. KANONGKONG JOSEPH M. TOYOKAN

MGADH I BRGY. Capt.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.5 Project Billboard/Signboard

Qty/Unit of Measurement : 1 each
No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. Construction Foreman 1 3 94.10 282.30
b. Laborer 1 3 52.50 157.50
Sub - Total for A 439.80
No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

Sub - Total for B 0.00

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

Tarpaulin Billboard w/ Frame each 1 l.s 2,107.00

Sub - Total for C 2,107.00

D. Direct Unit Cost (A + B + C) = 2,546.80
E. Overhead, Contingencies & Misc. OCM. = 0.00
F. Contractor's Profit CP. = 0.00
G. Value Added Tax VAT. 5% = 0.00
H. Total Item Cost = 2,546.80
I. Quantity = 1.00
J. Unit Cost = 2,546.80

Item No./Description : B.7 Occupational Safety and Health Program

Qty/Unit of Measurement : 1.00 lot
No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor
a. First Aider 1 40 68.01 2,720.40
Sub - Total for A 2,720.40
No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

Sub - Total for B 0.00

Name and Specification Unit Quantity Unit Cost Amount
C. Materials
First Aid Kit lumpsum 1 800.00 800.00
Disposable Face Mask box 1 150.00 150.00
Safety Gloves pairs 10 75.00 750.00
Hard Hat pcs 5 350.00 1,750.00
Safety Boots pairs 7 400.00 2,800.00
Sub - Total for C 6,250.00
D. Direct Unit Cost (A + B + C) = 8,970.40
E. Overhead, Contingencies & Misc. OCM. = 0.00
F. Contractor's Profit CP. = 0.00
G. Value Added Tax VAT. = 0.00
H. Total Item Cost = 8,970.40
I. Quantity = 1.00
J. Unit Cost = 8,970.40
Construct 94.10 per hour
Skilled La 68.01 per hour
Laborers/ 52.50 per hour
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 803 Structure Excavation(Manual Excavation,Common Soil)

Qty/Unit of Measurement : 8.54 cu.m.
Output per hour : 0.75 cu.m./hr.
No. of hrs : 11.5 hrs.
No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 11.5 94.10 1,082.15

b. Laborer 6 11.5 52.50 3,622.50

Sub - Total for A 4,704.65

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

Sub - Total for B 0.00

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

Sub - Total for C 0.00

D. Direct Unit Cost (A + B + C) = 4,704.65
E. Overhead, Contingencies & Misc. OCM. 15% = 705.70
F. Contractor's Profit CP. 10% = 470.47
G. Value Added Tax VAT. 5% = 294.04
H. Total Item Cost = 6,174.86
I. Quantity = 8.54
J. Unit Cost = 723.05
Construction F 94.10 per hour
Skilled Laborer 68.01 per hour
Laborers/Helper 52.50 per hour
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : Err:522 Overhaul

Qty/Unit of Measurement : 8.54 cu.m.
Output per hour : 0.11 cu.m./hr.
No. of hrs : 78 hrs.
No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

b. Laborer 1 78 52.50 4,095.00

Sub - Total for A 4,095.00

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment
Variuos hand tools(10% of labor cost) 409.5

Sub - Total for B 409.50

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

Sub - Total for C 0.00

D. Direct Unit Cost (A + B + C) = 4,504.50
E. Overhead, Contingencies & Misc. OCM. 15% = 675.68
F. Contractor's Profit CP. 10% = 450.45
G. Value Added Tax VAT. 5% = 281.53
H. Total Item Cost = 5,912.16
I. Quantity = 8.54
J. Unit Cost = 692.29
Construction 94.10 per hour
Skilled Labore 68.01 per hour
Laborers/Help 52.50 per hour
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404 Reinforcing Steel Bars

Qty/Unit of Measurement : 634.27 kgs.
Output per hour : 180.00 kgs.
No. of hrs : 4.00
No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 4.00 94.10 376.40

b. Skilled Laborer 2 4.00 68.01 544.08
c. Laborer 8 4.00 52.50 1,680.00

Sub - Total for A 2,600.48

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment

a. Bar Bender 1 4.00 351.50 1,406.00

b. Bar Cutter 1 4.00 219.75 879.00
c. Minor Tools( 5% Labor Cost) 130.02

Sub - Total for B 2,415.02

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

Reinforcing Steel bars w/ 5% Wastage kgs. 665.98 55.70 37,095.28

#16 GI Wire kgs 13.32 100.70 1,341.29

Sub - Total for C 38,436.57

D. Direct Unit Cost (A + B + C) = 43,452.07
E. Overhead, Contingencies & Misc. OCM. 15% = 6,517.81
F. Contractor's Profit CP. 10% = 4,345.21
G. Value Added Tax VAT. 5% = 2,715.75
H. Total Item Cost = 57,030.84
I. Quantity = 634.27
J. Unit Cost = 89.92
 Construct 94.10 per hour
Skilled La 68.01 per hour
Laborers/ 52.50 per hour

0.76190479
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : Err:522 Structural Concrete

Qty/Unit of Measurement : 7.93 Cu.m.
Output per hour : 1.4 cum./hr
No. of hrs : 6.00
No. of No. of
Designation Hourly Rate Amount
Person Hours
A. Labor

a. Construction Foreman 1 6.00 94.10 564.60

b. Skilled Laborer 4 6.00 68.01 1,632.24
c. Laborer 8 6.00 52.50 2,520.00

Installation and Removal of Forms

b. Skilled Laborer 4 6.00 68.01 1,632.24
c. Laborer 8 6.00 52.50 2,520.00

8,869.08
No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment
Bagger Mixer 1 6.00 172.00 1,032.00
Minor Tools(10% of labor cost) 886.91

Sub - Total for B 1,918.91

Name and Specification Unit Quantity Unit Cost Amount
C. Materials
Cement bag 72.00 308.00 22,176.00
Sand cu.m. 3.97 3,313.89 13,156.14
Gravel cu.m. 7.93 3,423.89 27,151.45
Lumber(good for 4 Uses ) bdft. 139.00 55.00 7,645.00
Marine Plywood 1/4" thk. (good for 4 Uses ) pcs 3.50 400.00 1,400.00
Assorted CWN kgs 10.00 100.70 1,007.00

Sub - Total for C 72,535.59

D. Direct Unit Cost (A + B + C) = 83,323.58
E. Overhead, Contingencies & Misc. OCM. 15% = 12,498.54
F. Contractor's Profit CP. 10% = 8,332.36
G. Value Added Tax VAT. 5% = 5,207.72
H. Total Item Cost = 109,362.20
I. Quantity = 7.93
J. Unit Cost = 13,790.95
Construct 94.10 per hour
Skilled La 68.01 per hour
Laborers/ 52.50 per hour

124.0686

0.238095
0.761905
NAME OF PROJECT: Construction of Khefa Pathway with Drainage
LOCATION : Samoki,Bontoc, Mountain Province
Computation of Quantities
803 Structure Excavation(Manual Excavation,Common Soil)
Pathway and Drainage
Length of Structure = 30.5

Total Length = 30.5 m.

Depth = 0.4 m.
Width = 0.7 m.
Vol. = Total Quantity= 8.540 cu.m.

404 Reinforcing Steel Bars

No. of splice
No. of 12mm Bar Splice, Total weight/pc. Total
Pathway and Drainage Bar ø , mm bar(one row) 0.04*Ø
using 6m
Length
length , kg. Weight,kgs.
Horizontal Bars 12 10 0.48 6 389 5.33 345.56
No. of 12mm Length of Cut
Bar Splice, Total weight/pc. Total
Bar ø , mm bar(whole Bar, One
stretch)
0.04*Ø
Piece Length , kg. Weight
Trans. Bars 12 122 0.48 2.66 325 5.33 288.71
Total Quantity= 634.27 kgs.
Err:522 Structural Concrete
Total Length = 30.5 ln.m.
Top & Bottom
Thickness,m Width Area Volume
0.1 0.7 0.07 4.27
Side/Wignwall
Thickness,m Width Area Volume
0.15 0.4 0.06 3.66
Total Quantity = 7.93 cu.m
Err:522 Overhaul

Total Length = 30.5 m

Depth = 0.4 m
Width = 0.7 m
Vol. = Total Quantity= 8.540 cu.m

SUMMARY OF QUANTITIES

Item No. Description Quantity Unit

803 Structure Excavation(Manual Excavation,Common Soil) 8.54 cu.m.
Err:522 Overhaul 8.54 cu.m.
404 Reinforcing Steel Bars 634.27 kgs.
Err:522 Structural Concrete 7.93 cu.m.
6
Project Title : 0

Project Location: Samoki,Bontoc, Mountain Province

I. DERIVATION OF UNIT COST OF CONSTRUCTION MATERIALS @ SITE

A. SAND and GRAVEL
1.0 Canvassed Actual Prevailing Pick-up Price From Source ( From Private Entities )

Fine Aggregates = 1,485.00 /cu.m.

Course Aggregates = 1,595.00 /cu.m.
Source = Balili River
Distance = 0.5 kms.
1.0 Hauling Cost ( Mechanized )
Ave. hauling distance from Samoki to Project site = 0.5 kms.
Ave. Speed w/. Load 10 kms. Per Hr.
Ave. Speed w/o. Load 12 kms. Per Hr.
Loaded Trip = 0.5 kms. X 60 mins/hr = 3.00 mins
10 kms/hr
Unloaded Trip = 0.5 kms. X 60 mins/hr = 2.50 mins
12 kms/hr
Total Cycle time = 5.50 mins.
No. of Trips per day= 7.5 hrs. x 60 mins/hr = 81.82 trips
5.50 mins
Say : 4.00 trip
No. of D.T. to used = 1.00
Capacity = 4 cu.m. reduce due to type of road
Volume Hauled/day = 16.00 cu.m./day
Equipment Rentals
1.00 Dumptruck @ 6,264.00 /day = 6,264.00 /day
Transshipment Cost of Sand and Gravel up to road end = 391.50 /cu.m.

2 Manual Hauling Cost: (From road end to jobsite)

Ave. Manual Hauling Distance From road end to worksite = 1.5 km.
Ave. Speed of Walking w/o load = 3.5 km./hr.
Ave. Speed of Walking with load = 2 km./hr.
Working hour per day = 8.0 hours
Breaktime per day = 0.5 hours
Actual working hours per day = 7.5 hours
Time consumed from quarysite to Jobsite. = 1.50 = 0.75 hours
2.00
Time consumed from jobsite to quarysite = 1.50 = 0.43 hours
3.5
Time spent in handling. = 0.03 hours
Estimated time for rest. = 0.05 hours
Total time spent per cycle = 1.26 hours
No. of cycles per da = 7.5 = 5.96 cycles say 16.00 cycles
1.26
Using a kerosene can as a hauling container at 90% efficiency:
Volume = 0.02 x 90.00% = 0.018 cu.m.
Output of one(1) laborer per day = 0.018 x 16.00 cycles = 0.288 cu.m.

Cost of Manual Hauling = 418.29 = P 1,452.40 per cu.m.

0.288

SAND GRAVEL
Cost of Manual Hauling = 1,452.40 /cu.m. 1,452.40 /cu.m.
Summary:
Sand = 3,328.90
Gravel = 3,438.90
b. CEMENT
1.0 Hauling Cost ( Mechanized )
Ave. hauling distance from hardware to Road End = 0.5 kms.
Ave. Speed w/. Load 10 kms. Per Hr.
Ave. Speed w/o. Load 12 kms. Per Hr.
Loaded Trip = 0.5 kms. X 60 mins/hr = 3.00 mins
10 kms/hr
Unloaded Trip = 0.5 kms. X 60 mins/hr = 2.50 mins
12 kms/hr
Total Cycle time = 5.50 mins.
No. of Trips per day= 7.5 hrs. x 60 mins/hr = 81.82 trips
5.50 mins
Say : 82.00 trips
No. of C.T. to used = 1.00
Capacity = 100 bags
Volume Hauled/day = 8,200.00 bags/day

Equipment Rentals
1 Cargo Truck @ 6,264.00 /day = 6,264.00 /day
5 Laborers For Unloading to temporary storage @ 418.29 / day = 2,091.45 /day
Equipment cost and labor = 8,355.45 /day
Cost of Cement @ road end = 1.02 /bag
2.0 Manual Hauling Cost From end of Road To Project site
Average Manual Hualing Distance = 1.5 kms
Manual Hauling cost is 3.00 per kg. per km.
Cost of Cement = 10 x 3.00 x 1.5
= 45 /bag
Summary :
Cost of at Hardware to date = 250.00 /bag
Transshipment Cost Mechnical = 1.02 /bag
Manual Cost Mechnical = 45.00 /bag
Total Cost Of Cement at site = 296.02 /bag

c. RSB
1.0 Hauling Cost ( Mechanized )
Ave. hauling distance from hardware to Road End = 0.5 kms.
Ave. Speed w/. Load 10 kms. Per Hr.
Ave. Speed w/o. Load 12 kms. Per Hr.
Loaded Trip = 0.5 kms. X 60 mins/hr = 3.00 mins
10 kms/hr
Unloaded Trip = 0.5 kms. X 60 mins/hr = 2.50 mins
12 kms/hr
Total Cycle time = 5.50 mins.
No. of Trips per day= 7.5 hrs. x 60 mins/hr = 81.82 trips
5.50 mins
Say : 82.00 trips
No. of C.T. to used = 1.00
Capacity = 4000 kgs
Volume Hauled/day = 328,000.00 kgs/day
Equipment Rentals
1 Cargo Truck @ 6,264.00 /day = 6,264.00 /day
5 Laborers For Unloading to temporary storage @ 418.29 / day = 2,091.45 /day
Equipment cost and labor = 8,355.45 /day
Cost of RSB @ road end = 0.03 /kg

Summary :
Cost of at Hardware to date = 50.00 /Kg
Transshipment Cost Mechnical = 0.03 /Kg
Transshipment Cost Manual = 1.25 /Kg
Total Cost Of RSB at site = 51.28 /Kg
 CONSTRUCTION OF KHEFA PATHWAY WITH DRAINAGE
Samoki, Bontoc Mt. Province
DERIVATION OF UNIT COST OF MATERIALS
A. SAND & GRAVEL
Source of Materials: BALILI (with business permit)
a.1 Pick-up price of washed, screened, & stockpiled aggregates
a.1.1 sand
a.1.2 gravel
a.2 Freight hauling cost from SOURCE TO SAMOKI, BONTOC MT. PROVINCE
a.2.1 Average hauling distance
a.2.2 Average round trip distance
a.2.3 Average traveling speed
a.2.4 Average tavel time
a.2.5 Loading and unloading time
a.2.6 Slack time
a.2.7 Manuevering time
a.2.8 Total travel time per trip
a.2.9 Working hours per day ( 8hrs) or
a.2.10 Number of trips per day
a.2.11 Capacity of Dump truck per trip(4.37)
a.2.12 Output of Dump truck per day
a.2.13 Rental of Dump truck (4.37 cu.m)
a.2.14 Freight hauling cost of aggregates
a.3 Manual hauling cost from road to project site
a.4.1 Average hauling distance
a.4.2 Average round trip distance
a.4.3 Average walking speed
a.4.4 Travel time
a.4.5 Loading and unloading time
a.4.6 Slack time
a.4.8 Total travel time per trip
a.4.10 Number of trips per day
a.4.11 Capacity of 1 person
a.4.12 Volume delivered per person per day
a.4.13 Labor rate
a.4.14 Manual hauling cost of aggregates
UNIT COST OF SAND AT SITE
UNIT COST OF GRAVEL AT SITE

B. CEMENT
Source of Materials: Bontoc Hardware
b.1 Pick-up price of
b.1.1 Portland cement
b.3 Manual hauling cost from road to project site
b.3.1 Average hauling distance
 b.3.2 Average round trip distance
b.3.3 Average walking speed
b.3.4 Travel time
b.3.5 Loading and unloading time
b.3.6 Slack time
b.3.8 Total travel time per trip
b.3.10 Number of trips per day
b.3.11 Capacity of 1 person
b.3.12 Volume delivered per person per day
b.3.13 Labor rate
b.3.14 Manual hauling cost of cement
UNIT COST OF CEMENT AT SITE

C. REINFORCING STEEL BARS ,C.W.N & Tie wires

Source of Materials: Bontoc Hardware
c.1 Pick-up price of
c.1.1 Reinforcing Steel Bar
c.1.2 C.W.N & Tiewire

c.3 Manual hauling cost from road to project site

c.3.1 Average hauling distance
c.3.2 Average round trip distance
c.3.3 Average walking speed
c.3.4 Travel time
c.3.5 Loading and unloading time
c.3.6 Slack time
c.3.8 Total travel time per trip
c.3.10 Number of trips per day
c.3.11 Capacity of 1 person
c.3.12 Volume delivered per person per day
c.3.13 Labor rate
c.3.14 Manual hauling cost of RSB, Tie Wire, CWN
UNIT COST OF RSB AT SITE
UNIT COST OF C.W.N & Tiewire AT SITE

D. OVERHAUL
d.1 Manual hauling cost from road to project site
d.1.1 Average hauling distance
d.1.2 Average round trip distance
d.1.3 Average walking speed
d.1.4 Travel time
d.1.5 Loading and unloading time
d.1.6 Slack time
d.1.8 Total travel time per trip
 d.1.10 Number of trips per day
d.1.11 Capacity of 1 person
Volume hauled per person per day
Volume hauled per person per hour
SUMMARY

Freight Hauling Cost

Manual Hauling Total Unit
Description Pick-up Price (Balili-Samoki,
Bontoc) Cost Cost
1. Gravel 1595.00 428.89 1,400.00 3,423.89
2. Sand 1485.00 428.89 1,400.00 3,313.89
3. Rsb 55.00 0.00 0.70 55.70
4. Cement 280.00 0.00 28.00 308.00
5. CWN 100.00 0.00 0.70 100.70
6. Tie Wire 100.00 0.00 0.70 100.70
DRAINAGE

ATERIALS

siness permit)

P 1,485.00 per cu.m.

P 1,595.00 per cu.m.
T. PROVINCE
13.50 km
27.00 km
17.50 km/hr
92.57 min
6.00 min
6.00 min
6.00 min
110.57 min
480.00 min
4.34 trips
4.37 cu.m.
18.97 cu.m.
P 8,136.00 per day
P 428.89 per cu.m.

0.50 km
1.00 km
2.50 km/hr
24.00 min
2.00 min
6.00 min
32.00 min
15.00 trips
0.02 cu.m.
0.30 cu.m.
P 420.00 per day
P 1,400.00 per cu.m.
P 3,313.89 per cu.m.
P 3,423.89 per cu.m.

P 280.00 per bag

0.50 km
 1.00 km
2.50 km/hr
24.00 min
2.00 min
6.00 min
32.00 min
15.00 trips
1.00 bag
15.00 bag
P 420.00 per day
P 28.00 per bag
P 308.00 PER BAG

P 55.00 per kg
P 100.00 per kg

0.50 km
1.00 km
2.50 km/hr
24.00 min
2.00 min
6.00 min
32.00 min
15.00 trips
40.00 kgs
600.00 kgs
P 420.00 per day
P 0.70 per kgs.
P 55.70 per kgs.
P 100.70 per kgs.

0.06 km
0.12 km
2.50 km/hr
2.88 min
2.00 min
6.00 min
10.88 min
44.12 trips
0.020 cu.m.
0.88 cu.m./man-day
0.11 cu.m./man-hr
 APPROVED BUDGET FOR THE CONTRACT

Project Title: CONSTRUCTION OF KHEFA PATHWAY WITH DRAINAGE

Location: Samoki, Bontoc Mt. Province
Estimated Total Indirect
Item No. Description Quantity Unit Mark-Ups Total Mark-UP VAT Total Cost Unit Cost
Direct Cost Cost
OCM Profit % Value
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13)
15% 10% (5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
Item B.5 Project Billboard/Signboard 1.00 each 2,546.80 - - - - - - 2,546.80 2546.80
Item B.7 Occupational Safety & Health Program 1.00 l.s 8,970.40 - - - - - - 8,970.40 8970.40
Item 803 Structure Excavation (Manual Excavation,Common Soil) 8.54 cu.m 4,704.65 705.70 470.47 25% 1176.16 294.04 1470.20 6,174.85 723.05

Item 107(1) Overhaul 8.54 cu.m 4,504.50 675.68 450.45 25% 1126.13 281.53 1407.66 5,912.16 692.29

Item 405 Structural Concrete 7.93 cu.m 83,323.58 12498.54 8332.36 25% 20830.90 5207.70 26038.60 109,362.23 13790.95
Item 404 Reinforcing Steel Bar 634.27 kgs. 43,452.07 6517.81 4345.21 25% 10863.02 2718.47 13581.49 57,033.56 89.92
TOTAL 147,502.00 ### ### 8,501.74 42,497.95 190,000.00

Prepared by: Reviwed by: Recommended for Approval by: Approved by

LOVEN Y. CAWED RENANTE C. KANONGKONG PAUL C. NADCOP JR. JOSEPH M. TOYOKAN

ENGINEERING ASSISTANT MGADH 1 Municipal Engineer BRGY. CAPTAIN